[MAXBIZ] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -325.9%
YoY- -447.99%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 28,303 28,673 29,013 31,521 41,426 46,470 50,006 -31.50%
PBT -21,603 -25,808 -27,021 -27,556 -5,780 -3,852 -4,363 189.65%
Tax -404 -491 -359 -238 -746 -774 -734 -32.76%
NP -22,007 -26,299 -27,380 -27,794 -6,526 -4,626 -5,097 164.44%
-
NP to SH -22,007 -26,299 -27,380 -27,794 -6,526 -4,626 -5,097 164.44%
-
Tax Rate - - - - - - - -
Total Cost 50,310 54,972 56,393 59,315 47,952 51,096 55,103 -5.87%
-
Net Worth 118,004 119,218 121,946 118,031 144,968 149,534 149,139 -14.41%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 118,004 119,218 121,946 118,031 144,968 149,534 149,139 -14.41%
NOSH 142,173 143,636 146,923 142,207 142,126 142,413 140,697 0.69%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -77.76% -91.72% -94.37% -88.18% -15.75% -9.95% -10.19% -
ROE -18.65% -22.06% -22.45% -23.55% -4.50% -3.09% -3.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.91 19.96 19.75 22.17 29.15 32.63 35.54 -31.97%
EPS -15.48 -18.31 -18.64 -19.54 -4.59 -3.25 -3.62 162.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.83 0.83 1.02 1.05 1.06 -15.00%
Adjusted Per Share Value based on latest NOSH - 142,207
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.90 20.16 20.40 22.16 29.12 32.67 35.16 -31.50%
EPS -15.47 -18.49 -19.25 -19.54 -4.59 -3.25 -3.58 164.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8296 0.8382 0.8574 0.8298 1.0192 1.0513 1.0485 -14.41%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.24 0.34 0.20 0.34 0.20 0.21 -
P/RPS 1.26 1.20 1.72 0.90 1.17 0.61 0.59 65.60%
P/EPS -1.62 -1.31 -1.82 -1.02 -7.40 -6.16 -5.80 -57.17%
EY -61.92 -76.29 -54.81 -97.72 -13.50 -16.24 -17.25 133.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.41 0.24 0.33 0.19 0.20 30.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 29/08/07 31/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.23 0.26 0.26 0.14 0.19 0.19 0.23 -
P/RPS 1.16 1.30 1.32 0.63 0.65 0.58 0.65 46.97%
P/EPS -1.49 -1.42 -1.40 -0.72 -4.14 -5.85 -6.35 -61.85%
EY -67.30 -70.42 -71.68 -139.61 -24.17 -17.10 -15.75 162.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.31 0.17 0.19 0.18 0.22 17.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment